BNBCalc Short Term Rental Investment Analysis 50 Hillside Dr APT 605, Mammoth Lakes, CA, 93546

1 bed • 1 bath • 4 guests • $523,300

BNB

Calc

Annual Revenue

$49,133

Profit (Cash Flow)

-$6,235

Cap Rate

5.6%

Annual Revenue

$49,133

AirDNA projects $375/night at 45% occupancy ($61,634). Airbtics projects $228/night at 59% occupancy ($49,132). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $228 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$34,725	$53,085	$71,738	$95,094
Occupancy	48%	58%	71%	78%
Nightly Rate	$185	$235	$260	$313

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Monache at The Village 1BD/1BA, Dog Friendly	$57,938	$313	49%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (216)
Walk to Village & Gondola, Spacious, Great Views!!	$43,344	$182	61%	1	2	3	$169	❌	✅	❌	Y / Y	⭐️ 5 (79)
Family Friendly, Remote Office, In The Village!	$85,590	$247	91%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (369)
Village #1416 - 1 Bedroom /1 Bathroom. Sleeps 4	$59,071	$319	47%	1	1	1	$161	✅	✅	❌	Y / Y	⭐️ 5 (13)
Fireside at Mammoth-Next to ski gondola & Village	$69,995	$266	71%	1	1	2	$145	✅	✅	✅	Y / Y	⭐️ 5 (185)
Fireside \| Pool Access, Hot Tub & More	$44,106	$151	74%	1	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Fireside at The Village \| Near Hike/Bike!	$45,907	$162	71%	1	1	1	$200	❌	✅	❌	Y / N	⭐️ 4.5 (56)
Remodeled Village Lodge 1bd/1ba	$64,028	$207	79%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 5 (230)
Mammoth View Villas #34 -1 Bedroom 1 Bathroom	$52,131	$235	58%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
501 Pet Friendly \| Remodeled Village Monache	$63,008	$323	51%	1	1	1	$193	✅	✅	✅	Y / Y	⭐️ 5 (9)
1 Bed Room in 4star hotel@Village	$72,574	$239	78%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (112)
Pet-Friendly, near Gondola & Village Shops #421	$56,918	$249	59%	1	1	1	$174	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
Modern 1bd/1ba Village Lodge,Sleeps 4	$68,787	$204	87%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 5 (277)
Deluxe Upper Floor Studio Monache	$46,135	$209	57%	1	1	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (88)
Unit 242 The Monache at the Village. Dog friendly	$55,543	$239	61%	1	1	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (212)
Walk to The Village and Gondola! Spacious 1BR	$46,630	$150	75%	1	1	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (114)
That Awesome Spot in The Village	$55,768	$212	66%	1	1	3	$145	✅	✅	❌	Y / Y	⭐️ 5 (95)
Rustic/Spacious 1BD Condo \| 5 min Walk to Village	$43,665	$202	56%	1	1.5	2	$125	❌	✅	✅	Y / Y	⭐️ 4.5 (95)
The Village Resort GSL - 4th Fl - Covered Parking!	$49,164	$225	55%	1	1	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (168)
Village 1BR Retreat☆ Grand Sierra Lodge	$54,583	$266	54%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (209)
Walking Distance to Village! Cozy Retreat Sleeps 4	$26,556	$195	35%	1	1	2	$130	❌	✅	❌	Y / Y	⭐️ 5 (85)
Modern Village Condo- Walk to the Gondola!	$78,546	$248	84%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (215)
Luxury Oasis Village Ski-in/Ski-out	$84,430	$302	73%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (169)
Just Steps to Village Gondola! Mammoth Vacation!	$59,914	$235	68%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (179)
Modern Mntn Luxury 1 bdrm Walk to Village/Gondola	$54,598	$180	76%	1	1	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (169)
Hidden Valley Condo, Walk to the Village! Wi-Fi!	$51,585	$185	69%	1	1	1	$183	✅	✅	❌	Y / Y	⭐️ 5 (90)
Hidden Valley 104 - Short Walk to Village Gondola	$63,644	$251	60%	1	2	2	$212	✅	✅	❌	Y / N	⭐️ 5 (5)
Hidden Valley 40 Walk to the Village	$55,873	$308	43%	1	2	2	$212	✅	✅	❌	Y / N	⭐️ 4.5 (5)
Village Monache #416	$72,277	$330	53%	1	1	2	$190	❌	✅	✅	Y / Y	⭐️ 4.5 (12)
San Sierra 10 Condo, with Complex Jacuzzi	$47,414	$236	46%	1	1	2	$190	❌	✅	❌	Y / N	⭐️ 4.5 (4)
Walk to Village and Gondola with Pool and Spa #564	$52,113	$244	56%	1	1	1	$193	✅	✅	❌	Y / Y	⭐️ 4.3 (3)
Mammoth View Villas \| Shop, Hike or Golf!	$25,859	$126	47%	1	1	1	$201	❌	❌	❌	Y / N	⭐️ 4 (34)
Village #2416 - 1 Bedroom / 1 Bathroom. Sleeps 4	$41,541	$258	40%	1	1	1	$172	✅	✅	❌	Y / Y	⭐️ 5 (14)
Walk to Gondola, Spa with NEW Sauna, Pet-Friendly	$40,360	$159	67%	1	1	3	$125	❌	✅	✅	Y / N	⭐️ 4.5 (135)
Modern 1BR Condo Walking Distance to Village	$40,673	$185	56%	1	1.5	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (302)
Fantastic 1BR 2nd-Floor \| Balcony \|	$36,047	$192	46%	1	2	2	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (55)
Village Luxury 1 Bed Ski-In/Ski-Out!	$31,240	$131	58%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Cozy Condo in Village Sleeps 4	$43,895	$278	41%	1	2	1	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Cozy Studio + Loft close to Village	$25,362	$155	40%	1	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (82)

Return Metrics

-5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,234	-$12,469	-$18,704	-$24,939	-$31,173	-$62,347	-$187,043
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$418,640	$418,640	$418,640	$418,640	$418,640	$418,640	$418,640
Down Payment	$104,660	$104,660	$104,660	$104,660	$104,660	$104,660	$104,660
Property Appreciation	$15,699	$31,868	$48,524	$65,678	$83,348	$179,971	$746,886
Total Return	$532,764	$542,699	$553,119	$564,039	$575,474	$640,923	$1,083,142

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5%

Cap Rate

5.55%

Return on Investment

11.72%

50 Hillside Dr Mammoth Lakes, California, 93546

1 bed • 1 bath • 4 guests

Purchase Price

Est. $2,510/mo

Inquire about this property

Contact Agent

$523,300

Zestimate

-6

Airbnb Investor Score

-$6,234

Annual Profit

5.6%

Cap Rate

-5.0%

Cash on Cash

$49,133

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $375/night at 45% occupancy.Projected nightly rate is $228/night at 59% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,628

Avg annual revenue

59%

Avg occupancy rate

$228

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$45k

$65k

$85k

-$6,235

Profit

Revenue

$49,133

Operating Expenses

$20,067

Operating Income

$29,065

Mortgage & Taxes

$35,300

Profit (Cash Flow)

-$6,235

$124,609

Cash Investment

Down Payment

$104,660

Renos & Furnishing

$4,250

Closing Costs

$15,699

Total

$124,609

DSCR Ratio

Weak

0.82

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5%

Cap Rate

5.55%

Return on Investment

11.72%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,836

Deductible property tax

$5,181

Your total deduction

$58,664

Your adjusted annual income

$150,000 - $58,664 = $91,336

Taxes on $91,336 (30%)

$27,401

Your old tax bill

$45,000

Your new tax bill

$27,401

Estimated tax savings

$17,599

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

463 sqft

Type:

CONDO

Parking:

Heating:

Propane, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 463 sqft

Garage: Yes

Heating: Propane, forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Underground

Amenities: Dishwasher, Disposal, Refrigerator, Microwave, Electric Cooktop, Common Area Boiler

Price per square foot: $1,130

Lot Info

Zoning: -

Land Use: -

Parcel Number: 033391605000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $263,660

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $523,300

Schools

Middle School: Mammoth Middle School with 5/10 star rating
High School: Mammoth High School with 6/10 star rating